Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Perpetuity Growth Rate | 1.8% - 2.3% | 2.0% |
| Discount Rate | 9.1% - 8.1% | 8.6% |
| Fair Value | ₪2.88 - ₪3.53 | ₪3.17 |
| Upside | -60.0% - -50.9% | -56.0% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (USD in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
| Net Income to Common | 3 | 4 | 4 | 4 | 4 | 4 | 4 | |
| % Growth | -35.8% | 22.5% | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Payout Ratio | 86.4% | 87.0% | 88.0% | 89.0% | 90.0% | 90.0% | 92.5% | |
| Projected Dividends | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
| % Growth | 23.4% | 1.1% | 1.1% | 1.1% | 0.0% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (USD in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-23 | Dec-24 | |
| Cash Dividends Paid | 2 | 2 | 4 | 0 | 3 | 0 | 3 | |
| % Growth | -1% | 96% | -100% | NM | NM | |||
| Net Income to Common | 5 | 14 | 19 | 5 | 3 | 5 | 3 | |
| % Growth | 174% | 40% | -76% | -36% | -36% | |||
| Payout Ratio | 41% | 15% | 21% | 0% | 86% | 0% | 86% | |
| Retention Ratio | 59% | 85% | 79% | 100% | 14% | 100% | 14% | |
| Adjusted EBITDA | 7 | 24 | 34 | 13 | 9 | 13 | 9 | |
| % Growth | 235% | 44% | -62% | -31% | -31% | |||
| Total Debt | 1 | 0 | 1 | 0 | 1 | 0 | 1 | |
| Shareholder's Equity | 8 | 45 | 61 | 66 | 67 | 66 | 67 | |
| Debt / EBITDA | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | ||
| Debt / Equity | 8% | 0% | 1% | 1% | 1% | 1% | 1% | |
| 3-Yr Avg. Dividend Growth | -2.2% | |||||||
| 5-Yr Median Payout Ratio | 21.0% | |||||||